[SINARAN] YoY Cumulative Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -109.45%
YoY- 43.71%
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 101,953 82,200 119,103 152,647 188,693 187,394 199,465 -10.57%
PBT -5,754 -3,714 -6,477 -40,612 -23,717 -68,784 -50,895 -30.43%
Tax 104 103 62 108 75 104 0 -
NP -5,650 -3,611 -6,415 -40,504 -23,642 -68,680 -50,895 -30.65%
-
NP to SH -5,650 -3,611 -6,415 -40,504 -23,642 -68,680 -50,895 -30.65%
-
Tax Rate - - - - - - - -
Total Cost 107,603 85,811 125,518 193,151 212,335 256,074 250,360 -13.11%
-
Net Worth 39,344 26,282 22,894 28,076 5,022,705 7,249,564 150,702 -20.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 39,344 26,282 22,894 28,076 5,022,705 7,249,564 150,702 -20.03%
NOSH 703,816 490,028 425,872 380,952 293,040 266,332 266,400 17.55%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -5.54% -4.39% -5.39% -26.53% -12.53% -36.65% -25.52% -
ROE -14.36% -13.74% -28.02% -144.26% -0.47% -0.95% -33.77% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.39 17.17 29.55 40.07 64.39 70.36 74.87 -23.15%
EPS -0.85 -0.79 -1.59 -11.04 -8.22 -25.78 -19.10 -40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0549 0.0568 0.0737 17.14 27.22 0.5657 -31.29%
Adjusted Per Share Value based on latest NOSH - 490,028
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.14 8.98 13.02 16.68 20.62 20.48 21.80 -10.57%
EPS -0.62 -0.39 -0.70 -4.43 -2.58 -7.51 -5.56 -30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0287 0.025 0.0307 5.4895 7.9234 0.1647 -20.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.06 0.255 0.07 0.085 0.105 0.05 0.07 -
P/RPS 0.39 1.49 0.24 0.21 0.16 0.07 0.09 27.65%
P/EPS -7.03 -33.81 -4.40 -0.80 -1.30 -0.19 -0.37 63.27%
EY -14.22 -2.96 -22.74 -125.09 -76.84 -515.75 -272.92 -38.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 4.64 1.23 1.15 0.01 0.00 0.12 42.57%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 28/02/19 28/02/18 28/02/17 26/02/16 -
Price 0.075 0.115 0.075 0.08 0.095 0.06 0.065 -
P/RPS 0.49 0.67 0.25 0.20 0.15 0.09 0.09 32.60%
P/EPS -8.79 -15.25 -4.71 -0.75 -1.18 -0.23 -0.34 71.87%
EY -11.37 -6.56 -21.22 -132.90 -84.92 -429.79 -293.92 -41.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.09 1.32 1.09 0.01 0.00 0.11 50.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment